<p-tabView>
    <p-tabPanel header="模式一">
        <div class="container" style="width: 250%; height:auto; overflow-x:auto;">
            <div>
                <div class="row">
                    <div class="col-md-6" style="padding: 10px">
                        <table class="table table-bordered table-condensed table-responsive" style="width:100%;">
                            <tbody>
                                <tr class="center">
                                    <td class="left" style="width:8%">10年经营预算表</td>
                                    <td style="width:5.5%"></td>
                                    <td style="width:8%" colspan="2">第1年</td>
                                    <td style="width:8%" colspan="2">第2年</td>
                                    <td style="width:8%" colspan="2">第3年</td>
                                    <td style="width:8%" colspan="2">第4年</td>
                                    <td style="width:8%" colspan="2">第5年</td>
                                    <td style="width:8%" colspan="2">第6年</td>
                                    <td style="width:8%" colspan="2">第7年</td>
                                    <td style="width:8%" colspan="2">第8年</td>
                                    <td style="width:8%" colspan="2">第9年</td>
                                    <td style="width:8%" colspan="2">第10年</td>
                                    <td style="width:6.5%"></td>
                                </tr>
                                <tr class="center">
                                    <td></td>
                                    <td></td>
                                    <td style="width:4%">2015年</td>
                                    <td>%</td>
                                    <td style="width:4%">2016年*</td>
                                    <td>%</td>
                                    <td style="width:4%">2017年</td>
                                    <td>%</td>
                                    <td style="width:4%">2018年</td>
                                    <td>%</td>
                                    <td style="width:4%">2019年</td>
                                    <td>%</td>
                                    <td style="width:4%">2020年*</td>
                                    <td>%</td>
                                    <td style="width:4%">2021年</td>
                                    <td>%</td>
                                    <td style="width:4%">2022年</td>
                                    <td>%</td>
                                    <td style="width:4%">2023年</td>
                                    <td>%</td>
                                    <td style="width:4%">2024年*</td>
                                    <td>%</td>
                                    <td>合计</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">房间数</td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.c5" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f5 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i5 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l5 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o5 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r5 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u5 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x5 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa5 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad5 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left">1.可用房间总数 (以300间为基数)</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c6 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f6 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i6 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l6 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o6 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r6 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u6 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x6 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa6 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad6 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left">2.占用出租房间总数</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c7 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f7 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i7 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l7 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o7 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r7 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u7 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x7 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa7 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad7 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left">3.每日平均房价（RMB)</td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.c8" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.f8" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.i8" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.l8" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.o8" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.r8" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.u8" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.x8" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.aa8" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ad8" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left">4.平均出租率（%）</td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.c9" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.f9" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.i9" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.l9" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.o9" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.r9" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.u9" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.x9" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.aa9" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ad9" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left">5.餐饮收入与客房收入之比</td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.c10" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f10 | number}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i10 | number}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l10 | number}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o10 | number}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r10 | number}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u10 | number}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x10 | number}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa10 | number}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad10 | number}}</td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left">6.其他营业部门收入与客房收入之比</td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.c11" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f11 | number}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i11 | number}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l11 | number}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o11 | number}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r11 | number}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u11 | number}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x11 | number}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa11 | number}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad11 | number}}</td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left">7.服务费比率</td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.c12" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f12 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i12 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l12 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o12 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r12 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u12 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x12 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa12 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad12 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left">8.收入部分</td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">9.客房</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c14 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d14 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f14 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g14 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i14 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j14 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l14 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m14 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o14 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p14 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r14 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s14 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u14 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v14 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x14 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y14 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa14 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab14 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad14 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae14 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af14 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">10.餐饮</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c15 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d15 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f15 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g15 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i15 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j15 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l15 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m15 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o15 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p15 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r15 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s15 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u15 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v15 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x15 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y15 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa15 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab15 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad15 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae15 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af15 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">11.业主租赁收入</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c16 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d16 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f16 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g16 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i16 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j16 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l16 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m16 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o16 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p16 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r16 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s16 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u16 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v16 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x16 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y16 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa16 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab16 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad16 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae16 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af16 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">12.其他营业部门</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c17 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d17 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f17 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g17 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i17 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j17 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l17 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m17 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o17 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p17 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r17 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s17 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u17 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v17 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x17 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y17 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa17 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab17 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad17 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae17 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af17 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">13.服务费</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c18 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d18 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f18 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g18 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i18 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j18 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l18 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m18 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o18 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p18 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r18 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s18 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u18 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v18 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x18 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y18 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa18 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab18 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad18 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae18 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af18 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">14.营业收入总额</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c19 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d19 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f19 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g19 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i19 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j19 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l19 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m19 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o19 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p19 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r19 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s19 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u19 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v19 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x19 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y19 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa19 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab19 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad19 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae19 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af19 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left">15.经营部门成本及费用部分</td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">16.客房</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c22 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.d22" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.f22 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.g22" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.i22 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.j22" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.l22 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.m22" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.o22 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.p22" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.r22 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.s22" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.u22 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.v22" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.x22 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.y22" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa22 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ab22" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad22 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ae22" (ngModelChange)="recal_s1()"></td>
                                    <td class="number">{{s1_arr.af22 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">17.餐饮</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c23 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.d23" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.f23 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.g23" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.i23 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.j23" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.l23 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.m23" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.o23 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.p23" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.r23 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.s23" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.u23 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.v23" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.x23 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.y23" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa23 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ab23" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad23 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ae23" (ngModelChange)="recal_s1()"></td>
                                    <td class="number">{{s1_arr.af23 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">18.其他营业部门</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c24 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.d24" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.f24 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.g24" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.i24 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.j24" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.l24 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.m24" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.o24 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.p24" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.r24 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.s24" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.u24 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.v24" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.x24 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.y24" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa24 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ab24" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad24 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ae24" (ngModelChange)="recal_s1()"></td>
                                    <td class="number">{{s1_arr.af24 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">19.经营部门成本及费用总额</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c25 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d25 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f25 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g25 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i25 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j25 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l25 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m25 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o25 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p25 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r25 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s25 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u25 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v25 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x25 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y25 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa25 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab25 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad25 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae25 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af25 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">20.经营部门利润部分</td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">21.客房</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c28 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d28 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f28 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g28 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i28 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j28 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l28 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m28 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o28 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p28 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r28 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s28 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u28 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v28 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x28 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y28 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa28 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab28 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad28 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae28 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af28 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">22.餐饮</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c29 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d29 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f29 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g29 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i29 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j29 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l29 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m29 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o29 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p29 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r29 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s29 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u29 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v29 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x29 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y29 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa29 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab29 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad29 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae29 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af29 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">23.租赁收入和服务费收入</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c30 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d30 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f30 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g30 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i30 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j30 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l30 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m30 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o30 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p30 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r30 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s30 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u30 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v30 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x30 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y30 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa30 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab30 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad30 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae30 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af30 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">24.其他营业部门</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c31 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d31 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f31 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g31 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i31 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j31 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l31 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m31 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o31 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p31 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r31 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s31 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u31 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v31 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x31 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y31 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa31 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab31 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad31 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae31 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af31 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">25.经营部门利润总额</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c32 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d32 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f32 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g32 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i32 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j32 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l32 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m32 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o32 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p32 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r32 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s32 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u32 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v32 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x32 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y32 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa32 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab32 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad32 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae32 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af32 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left">26.管理费用部分</td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">27.行政管理费</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c35 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.d35" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.f35 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.g35" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.i35 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.j35" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.l35 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.m35" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.o35 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.p35" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.r35 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.s35" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.u35 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.v35" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.x35 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.y35" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa35 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ab35" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad35 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ae35" (ngModelChange)="recal_s1()"></td>
                                    <td class="number">{{s1_arr.af35 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">28.人力资源费</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c36 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.d36" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.f36 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.g36" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.i36 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.j36" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.l36 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.m36" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.o36 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.p36" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.r36 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.s36" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.u36 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.v36" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.x36 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.y36" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa36 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ab36" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad36 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ae36" (ngModelChange)="recal_s1()"></td>
                                    <td class="number">{{s1_arr.af36 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">29.市场营消费</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c37 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.d37" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.f37 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.g37" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.i37 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.j37" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.l37 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.m37" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.o37 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.p37" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.r37 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.s37" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.u37 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.v37" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.x37 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.y37" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa37 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ab37" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad37 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ae37" (ngModelChange)="recal_s1()"></td>
                                    <td class="number">{{s1_arr.af37 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">30.能源费用</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c38 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.d38" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.f38 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.g38" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.i38 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.j38" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.l38 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.m38" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.o38 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.p38" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.r38 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.s38" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.u38 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.v38" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.x38 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.y38" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa38 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ab38" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad38 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ae38" (ngModelChange)="recal_s1()"></td>
                                    <td class="number">{{s1_arr.af38 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">31.工程维修保养费</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c39 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.d39" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.f39 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.g39" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.i39 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.j39" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.l39 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.m39" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.o39 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.p39" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.r39 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.s39" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.u39 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.v39" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.x39 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.y39" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa39 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ab39" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad39 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ae39" (ngModelChange)="recal_s1()"></td>
                                    <td class="number">{{s1_arr.af39 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left" style="padding-left: 30px">32.管理费用总额</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c40 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d40 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f40 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g40 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i40 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j40 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l40 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m40 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o40 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p40 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r40 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s40 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u40 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v40 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x40 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y40 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa40 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab40 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad40 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae40 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af40 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left">33.经营毛利（G.O.P)</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c43 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d43 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f43 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g43 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i43 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j43 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l43 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m43 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o43 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p43 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r43 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s43 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u43 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v43 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x43 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y43 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa43 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab43 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad43 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae43 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af43 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left">34.基本管理费</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.b45" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.c45 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d45 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f45 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g45 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i45 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j45 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l45 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m45 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o45 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p45 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r45 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s45 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u45 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v45 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x45 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y45 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa45 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab45 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad45 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae45 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af45 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">35.管理奖励费</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.b46" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.c46 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d46 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f46 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g46 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i46 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j46 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l46 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m46 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o46 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p46 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r46 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s46 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u46 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v46 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x46 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y46 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa46 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab46 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad46 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae46 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af46 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">36.营业外收支</td>
                                    <td></td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.c47" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.d47 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.f47" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.g47 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.i47" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.j47 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.l47" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.m47 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.o47" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.p47 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.r47" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.s47 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.u47" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.v47 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.x47" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.y47 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.aa47" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.ab47 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.ad47" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.ae47 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af47 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">37.更新改造基金</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.b48" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.c48 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d48 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f48 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g48 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i48 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j48 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l48 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m48 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o48 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p48 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r48 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s48 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u48 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v48 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x48 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y48 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa48 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab48 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad48 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae48 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af48 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">38.财产保险</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.b49" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.c49 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d49 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f49 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g49 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i49 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j49 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l49 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m49 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o49 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p49 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r49 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s49 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u49 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v49 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x49 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y49 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa49 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab49 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad49 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae49 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af49 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">39.折旧（20年平均折旧）</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.b50" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.c50 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d50 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f50 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g50 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i50 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j50 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l50 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m50 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o50 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p50 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r50 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s50 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u50 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v50 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x50 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y50 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa50 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab50 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad50 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae50 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af50 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">40.利息</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.b51" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.c51 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d51 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f51 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g51 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i51 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j51 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l51 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m51 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o51 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p51 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r51 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s51 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u51 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v51 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x51 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y51 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa51 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab51 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad51 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae51 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af51 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">41.房产税</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.b52" (ngModelChange)="recal_s1()"></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left">42.税前利润</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c53 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d53 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f53 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g53 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i53 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j53 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l53 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m53 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o53 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p53 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r53 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s53 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u53 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v53 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x53 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y53 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa53 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab53 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad53 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae53 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af53 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">43.所得税</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.b54" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.c54 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d54 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f54 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g54 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i54 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j54 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l54 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m54 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o54 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p54 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r54 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s54 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u54 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v54 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x54 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y54 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa54 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab54 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad54 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae54 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af54 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">44.净利润</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c55 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.d55 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.f55 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.g55 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.i55 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.j55 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.l55 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.m55 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.o55 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.p55 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.r55 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.s55 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.u55 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.v55 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.x55 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.y55 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.aa55 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ab55 | number: '1.2-2'}}%</td>
                                    <td class="number" style="width:4%">{{s1_arr.ad55 | number: '1.0-0'}}</td>
                                    <td class="number" style="width:4%">{{s1_arr.ae55 | number: '1.2-2'}}%</td>
                                    <td class="number">{{s1_arr.af55 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left">10年投入产出预算表</td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left">1.经营毛利（G.O.P)</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c59 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f59 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i59 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l59 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o59 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r59 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u59 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x59 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa59 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad59 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.af59 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">2.基本管理费</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c60 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f60 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i60 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l60 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o60 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r60 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u60 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x60 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa60 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad60 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.af60 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">3.管理奖励费</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c61 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f61 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i61 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l61 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o61 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r61 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u61 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x61 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa61 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad61 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.af61 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">4.营业外收支</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c62 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f62 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i62 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l62 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o62 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r62 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u62 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x62 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa62 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad62 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.af62 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">5.财产保险 0.1%</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c63 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f63 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i63 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l63 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o63 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r63 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u63 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x63 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa63 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad63 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.af63 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">6.支付利息(平均5%)</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c64 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f64 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i64 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l64 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o64 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r64 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u64 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x64 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa64 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad64 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.af64 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">7.房产税</td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                    <td></td>
                                </tr>
                                <tr class="center">
                                    <td class="left">8.所得税（33%）</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c66 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f66 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i66 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l66 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o66 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r66 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u66 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x66 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa66 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad66 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.af66 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">9.净现金流</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c67 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f67 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i67 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l67 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o67 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r67 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u67 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x67 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa67 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad67 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.af67 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">10.偿还本金</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c68 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f68 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i68 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l68 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o68 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r68 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u68 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x68 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa68 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad68 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.af68 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">11.贷款余额</td>
                                    <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s1_arr.b69" (ngModelChange)="recal_s1()"></td>
                                    <td class="number" style="width:4%">{{s1_arr.c69 | number: '1.2-2'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f69 | number: '1.2-2'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i69 | number: '1.2-2'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l69 | number: '1.2-2'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o69 | number: '1.2-2'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r69 | number: '1.2-2'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u69 | number: '1.2-2'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x69 | number: '1.2-2'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa69 | number: '1.2-2'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad69 | number: '1.2-2'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.af69 | number: '1.2-2'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">12.还清贷款以后的净现金流</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c70 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f70 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i70 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l70 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o70 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r70 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u70 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x70 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa70 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad70 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.af70 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">13.未收回的自有资金投资余额</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c71 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f71 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i71 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l71 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o71 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r71 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u71 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x71 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa71 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad71 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.af71 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">14.每年收回自有资金投资额</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c72 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f72 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i72 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l72 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o72 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r72 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u72 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x72 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa72 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad72 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.af72 | number: '1.0-0'}}</td>
                                </tr>
                                <tr class="center">
                                    <td class="left">15.收回投资后的净现金流入</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.c73 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.f73 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.i73 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.l73 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.o73 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.r73 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.u73 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.x73 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.aa73 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.ad73 | number: '1.0-0'}}</td>
                                    <td></td>
                                    <td class="number" style="width:4%">{{s1_arr.af73 | number: '1.0-0'}}</td>
                                </tr>
                            </tbody>
                        </table>
                    </div>
                </div>
            </div>
        </div>
    </p-tabPanel>
    <p-tabPanel header="模式二">
            <div class="container" style="width: 250%; height:auto; overflow-x:auto;">
                    <div>
                        <div class="row">
                            <div class="col-md-6" style="padding: 10px">
                                <table class="table table-bordered table-condensed table-responsive" style="width:100%;">
                                    <tbody>
                                        <tr class="center">
                                            <td class="left" style="width:8%">10年经营预算表</td>
                                            <td style="width:5.5%"></td>
                                            <td style="width:8%" colspan="2">第1年</td>
                                            <td style="width:8%" colspan="2">第2年</td>
                                            <td style="width:8%" colspan="2">第3年</td>
                                            <td style="width:8%" colspan="2">第4年</td>
                                            <td style="width:8%" colspan="2">第5年</td>
                                            <td style="width:8%" colspan="2">第6年</td>
                                            <td style="width:8%" colspan="2">第7年</td>
                                            <td style="width:8%" colspan="2">第8年</td>
                                            <td style="width:8%" colspan="2">第9年</td>
                                            <td style="width:8%" colspan="2">第10年</td>
                                            <td style="width:6.5%"></td>
                                        </tr>
                                        <tr class="center">
                                            <td></td>
                                            <td></td>
                                            <td style="width:4%">2015年</td>
                                            <td>%</td>
                                            <td style="width:4%">2016年*</td>
                                            <td>%</td>
                                            <td style="width:4%">2017年</td>
                                            <td>%</td>
                                            <td style="width:4%">2018年</td>
                                            <td>%</td>
                                            <td style="width:4%">2019年</td>
                                            <td>%</td>
                                            <td style="width:4%">2020年*</td>
                                            <td>%</td>
                                            <td style="width:4%">2021年</td>
                                            <td>%</td>
                                            <td style="width:4%">2022年</td>
                                            <td>%</td>
                                            <td style="width:4%">2023年</td>
                                            <td>%</td>
                                            <td style="width:4%">2024年*</td>
                                            <td>%</td>
                                            <td>合计</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">房间数</td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.c5" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f5 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i5 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l5 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o5 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r5 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u5 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x5 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa5 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad5 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">1.可用房间总数 (以300间为基数)</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c6 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f6 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i6 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l6 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o6 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r6 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u6 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x6 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa6 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad6 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">2.占用出租房间总数</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c7 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f7 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i7 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l7 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o7 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r7 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u7 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x7 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa7 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad7 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">3.每日平均房价（RMB)</td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.c8" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.f8" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.i8" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.l8" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.o8" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.r8" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.u8" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.x8" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.aa8" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ad8" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">4.平均出租率（%）</td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.c9" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.f9" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.i9" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.l9" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.o9" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.r9" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.u9" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.x9" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.aa9" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ad9" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">5.餐饮收入与客房收入之比</td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.c10" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f10 | number}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i10 | number}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l10 | number}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o10 | number}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r10 | number}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u10 | number}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x10 | number}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa10 | number}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad10 | number}}</td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">6.其他营业部门收入与客房收入之比</td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.c11" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f11 | number}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i11 | number}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l11 | number}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o11 | number}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r11 | number}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u11 | number}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x11 | number}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa11 | number}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad11 | number}}</td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">7.服务费比率</td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.c12" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f12 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i12 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l12 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o12 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r12 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u12 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x12 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa12 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad12 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">8.收入部分</td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">9.客房</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c14 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d14 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f14 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g14 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i14 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j14 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l14 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m14 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o14 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p14 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r14 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s14 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u14 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v14 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x14 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y14 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa14 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab14 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad14 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae14 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af14 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">10.餐饮</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c15 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d15 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f15 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g15 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i15 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j15 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l15 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m15 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o15 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p15 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r15 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s15 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u15 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v15 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x15 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y15 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa15 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab15 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad15 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae15 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af15 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">11.业主租赁收入</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c16 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d16 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f16 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g16 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i16 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j16 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l16 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m16 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o16 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p16 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r16 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s16 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u16 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v16 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x16 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y16 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa16 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab16 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad16 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae16 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af16 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">12.其他营业部门</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c17 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d17 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f17 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g17 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i17 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j17 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l17 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m17 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o17 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p17 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r17 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s17 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u17 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v17 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x17 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y17 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa17 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab17 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad17 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae17 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af17 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">13.服务费</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c18 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d18 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f18 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g18 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i18 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j18 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l18 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m18 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o18 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p18 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r18 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s18 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u18 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v18 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x18 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y18 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa18 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab18 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad18 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae18 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af18 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">14.营业收入总额</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c19 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d19 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f19 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g19 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i19 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j19 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l19 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m19 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o19 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p19 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r19 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s19 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u19 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v19 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x19 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y19 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa19 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab19 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad19 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae19 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af19 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">15.经营部门成本及费用部分</td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">16.客房</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c22 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.d22" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.f22 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.g22" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.i22 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.j22" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.l22 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.m22" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.o22 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.p22" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.r22 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.s22" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.u22 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.v22" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.x22 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.y22" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa22 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ab22" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad22 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ae22" (ngModelChange)="recal_s2()"></td>
                                            <td class="number">{{s2_arr.af22 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">17.餐饮</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c23 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.d23" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.f23 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.g23" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.i23 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.j23" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.l23 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.m23" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.o23 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.p23" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.r23 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.s23" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.u23 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.v23" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.x23 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.y23" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa23 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ab23" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad23 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ae23" (ngModelChange)="recal_s2()"></td>
                                            <td class="number">{{s2_arr.af23 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">18.其他营业部门</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c24 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.d24" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.f24 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.g24" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.i24 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.j24" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.l24 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.m24" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.o24 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.p24" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.r24 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.s24" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.u24 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.v24" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.x24 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.y24" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa24 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ab24" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad24 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ae24" (ngModelChange)="recal_s2()"></td>
                                            <td class="number">{{s2_arr.af24 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">19.经营部门成本及费用总额</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c25 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d25 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f25 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g25 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i25 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j25 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l25 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m25 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o25 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p25 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r25 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s25 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u25 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v25 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x25 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y25 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa25 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab25 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad25 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae25 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af25 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">20.经营部门利润部分</td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">21.客房</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c28 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d28 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f28 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g28 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i28 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j28 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l28 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m28 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o28 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p28 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r28 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s28 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u28 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v28 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x28 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y28 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa28 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab28 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad28 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae28 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af28 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">22.餐饮</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c29 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d29 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f29 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g29 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i29 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j29 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l29 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m29 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o29 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p29 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r29 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s29 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u29 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v29 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x29 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y29 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa29 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab29 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad29 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae29 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af29 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">23.租赁收入和服务费收入</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c30 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d30 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f30 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g30 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i30 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j30 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l30 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m30 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o30 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p30 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r30 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s30 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u30 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v30 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x30 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y30 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa30 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab30 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad30 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae30 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af30 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">24.其他营业部门</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c31 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d31 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f31 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g31 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i31 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j31 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l31 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m31 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o31 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p31 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r31 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s31 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u31 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v31 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x31 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y31 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa31 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab31 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad31 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae31 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af31 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">25.经营部门利润总额</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c32 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d32 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f32 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g32 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i32 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j32 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l32 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m32 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o32 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p32 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r32 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s32 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u32 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v32 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x32 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y32 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa32 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab32 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad32 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae32 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af32 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">26.管理费用部分</td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">27.行政管理费</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c35 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.d35" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.f35 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.g35" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.i35 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.j35" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.l35 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.m35" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.o35 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.p35" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.r35 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.s35" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.u35 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.v35" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.x35 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.y35" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa35 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ab35" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad35 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ae35" (ngModelChange)="recal_s2()"></td>
                                            <td class="number">{{s2_arr.af35 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">28.人力资源费</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c36 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.d36" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.f36 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.g36" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.i36 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.j36" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.l36 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.m36" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.o36 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.p36" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.r36 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.s36" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.u36 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.v36" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.x36 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.y36" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa36 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ab36" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad36 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ae36" (ngModelChange)="recal_s2()"></td>
                                            <td class="number">{{s2_arr.af36 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">29.市场营消费</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c37 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.d37" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.f37 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.g37" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.i37 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.j37" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.l37 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.m37" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.o37 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.p37" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.r37 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.s37" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.u37 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.v37" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.x37 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.y37" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa37 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ab37" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad37 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ae37" (ngModelChange)="recal_s2()"></td>
                                            <td class="number">{{s2_arr.af37 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">30.能源费用</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c38 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.d38" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.f38 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.g38" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.i38 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.j38" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.l38 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.m38" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.o38 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.p38" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.r38 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.s38" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.u38 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.v38" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.x38 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.y38" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa38 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ab38" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad38 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ae38" (ngModelChange)="recal_s2()"></td>
                                            <td class="number">{{s2_arr.af38 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">31.工程维修保养费</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c39 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.d39" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.f39 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.g39" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.i39 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.j39" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.l39 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.m39" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.o39 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.p39" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.r39 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.s39" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.u39 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.v39" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.x39 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.y39" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa39 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ab39" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad39 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ae39" (ngModelChange)="recal_s2()"></td>
                                            <td class="number">{{s2_arr.af39 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left" style="padding-left: 30px">32.管理费用总额</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c40 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d40 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f40 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g40 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i40 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j40 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l40 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m40 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o40 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p40 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r40 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s40 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u40 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v40 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x40 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y40 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa40 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab40 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad40 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae40 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af40 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">33.经营毛利（G.O.P)</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c43 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d43 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f43 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g43 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i43 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j43 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l43 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m43 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o43 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p43 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r43 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s43 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u43 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v43 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x43 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y43 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa43 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab43 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad43 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae43 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af43 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">34.基本管理费</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.b45" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.c45 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d45 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f45 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g45 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i45 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j45 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l45 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m45 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o45 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p45 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r45 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s45 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u45 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v45 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x45 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y45 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa45 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab45 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad45 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae45 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af45 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">35.管理奖励费</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.b46" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.c46 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d46 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f46 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g46 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i46 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j46 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l46 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m46 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o46 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p46 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r46 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s46 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u46 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v46 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x46 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y46 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa46 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab46 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad46 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae46 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af46 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">36.营业外收支</td>
                                            <td></td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.c47" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.d47 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.f47" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.g47 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.i47" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.j47 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.l47" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.m47 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.o47" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.p47 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.r47" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.s47 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.u47" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.v47 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.x47" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.y47 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.aa47" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.ab47 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.ad47" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.ae47 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af47 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">37.更新改造基金</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.b48" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.c48 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d48 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f48 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g48 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i48 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j48 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l48 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m48 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o48 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p48 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r48 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s48 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u48 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v48 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x48 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y48 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa48 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab48 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad48 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae48 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af48 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">38.财产保险</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.b49" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.c49 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d49 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f49 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g49 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i49 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j49 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l49 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m49 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o49 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p49 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r49 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s49 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u49 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v49 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x49 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y49 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa49 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab49 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad49 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae49 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af49 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">39.折旧（20年平均折旧）</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.b50" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.c50 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d50 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f50 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g50 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i50 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j50 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l50 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m50 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o50 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p50 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r50 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s50 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u50 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v50 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x50 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y50 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa50 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab50 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad50 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae50 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af50 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">40.利息</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.b51" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.c51 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d51 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f51 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g51 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i51 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j51 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l51 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m51 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o51 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p51 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r51 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s51 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u51 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v51 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x51 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y51 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa51 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab51 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad51 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae51 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af51 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">41.房产税</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.b52" (ngModelChange)="recal_s2()"></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                                <td class="left">42.还贷款</td>
                                                <td></td>
                                                <td class="number" style="width:4%">{{s2_arr.c53 | number: '1.0-0'}}</td>
                                                <td></td>
                                                <td class="number" style="width:4%">{{s2_arr.f53 | number: '1.0-0'}}</td>
                                                <td></td>
                                                <td class="number" style="width:4%">{{s2_arr.i53 | number: '1.0-0'}}</td>
                                                <td></td>
                                                <td class="number" style="width:4%">{{s2_arr.l53 | number: '1.0-0'}}</td>
                                                <td></td>
                                                <td class="number" style="width:4%">{{s2_arr.o53 | number: '1.0-0'}}</td>
                                                <td></td>
                                                <td class="number" style="width:4%">{{s2_arr.r53 | number: '1.0-0'}}</td>
                                                <td></td>
                                                <td class="number" style="width:4%">{{s2_arr.u53 | number: '1.0-0'}}</td>
                                                <td></td>
                                                <td class="number" style="width:4%">{{s2_arr.x53 | number: '1.0-0'}}</td>
                                                <td></td>
                                                <td class="number" style="width:4%">{{s2_arr.aa53 | number: '1.0-0'}}</td>
                                                <td></td>
                                                <td class="number" style="width:4%">{{s2_arr.ad53 | number: '1.0-0'}}</td>
                                                <td></td>
                                                <td></td>
                                            </tr>
                                        <tr class="center">
                                            <td class="left">43.税前利润</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c54 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d54 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f54 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g54 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i54 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j54 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l54 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m54 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o54 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p54 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r54 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s54 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u54 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v54 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x54 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y54 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa54 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab54 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad54 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae54 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af54 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">44.所得税</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.b55" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.c55 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d55 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f55 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g55 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i55 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j55 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l55 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m55 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o55 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p55 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r55 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s55 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u55 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v55 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x55 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y55 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa55 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab55 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad55 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae55 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af55 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">45.净利润</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c56 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.d56 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.f56 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.g56 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.i56 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.j56 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.l56 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.m56 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.o56 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.p56 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.r56 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.s56 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.u56 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.v56 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.x56 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.y56 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.aa56 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ab56 | number: '1.2-2'}}%</td>
                                            <td class="number" style="width:4%">{{s2_arr.ad56 | number: '1.0-0'}}</td>
                                            <td class="number" style="width:4%">{{s2_arr.ae56 | number: '1.2-2'}}%</td>
                                            <td class="number">{{s2_arr.af56 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">10年投入产出预算表</td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">1.经营毛利（G.O.P)</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c60 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f60 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i60 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l60 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o60 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r60 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u60 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x60 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa60 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad60 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.af60 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">2.基本管理费</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c61 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f61 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i61 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l61 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o61 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r61 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u61 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x61 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa61 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad61 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.af61 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">3.管理奖励费</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c62 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f62 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i62 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l62 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o62 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r62 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u62 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x62 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa62 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad62 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.af62 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">4.营业外收支</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c63 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f63 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i63 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l63 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o63 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r63 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u63 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x63 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa63 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad63 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.af63 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">5.财产保险 0.1%</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c64 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f64 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i64 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l64 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o64 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r64 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u64 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x64 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa64 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad64 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.af64 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">6.支付利息(平均5%)</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c65 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f65 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i65 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l65 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o65 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r65 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u65 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x65 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa65 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad65 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.af65 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">7.房产税</td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                            <td></td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">8.所得税（33%）</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c67 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f67 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i67 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l67 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o67 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r67 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u67 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x67 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa67 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad67 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.af67 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">9.净现金流</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c68 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f68 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i68 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l68 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o68 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r68 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u68 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x68 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa68 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad68 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.af68 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">10.偿还本金</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c69 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f69 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i69 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l69 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o69 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r69 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u69 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x69 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa69 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad69 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.af69 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">11.贷款余额</td>
                                            <td class="number" style="width:4%"><input class="form-control" type="number" [(ngModel)]="s2_arr.b70" (ngModelChange)="recal_s2()"></td>
                                            <td class="number" style="width:4%">{{s2_arr.c70 | number: '1.2-2'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f70 | number: '1.2-2'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i70 | number: '1.2-2'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l70 | number: '1.2-2'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o70 | number: '1.2-2'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r70 | number: '1.2-2'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u70 | number: '1.2-2'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x70 | number: '1.2-2'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa70 | number: '1.2-2'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad70 | number: '1.2-2'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.af70 | number: '1.2-2'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">12.还清贷款以后的净现金流</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c71 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f71 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i71 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l71 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o71 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r71 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u71 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x71 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa71 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad71 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.af71 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">13.未收回的自有资金投资余额</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c72 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f72 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i72 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l72 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o72 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r72 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u72 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x72 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa72 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad72 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.af72 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">14.每年收回自有资金投资额</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c73 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f73 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i73 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l73 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o73 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r73 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u73 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x73 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa73 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad73 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.af73 | number: '1.0-0'}}</td>
                                        </tr>
                                        <tr class="center">
                                            <td class="left">15.收回投资后的净现金流入</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.c74 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.f74 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.i74 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.l74 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.o74 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.r74 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.u74 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.x74 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.aa74 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.ad74 | number: '1.0-0'}}</td>
                                            <td></td>
                                            <td class="number" style="width:4%">{{s2_arr.af74 | number: '1.0-0'}}</td>
                                        </tr>
                                    </tbody>
                                </table>
                            </div>
                        </div>
                    </div>
                </div>
    </p-tabPanel>
</p-tabView>